DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.46
Today's Fair Value
$1.66 -80.38%
Margin of Safety
-409.64%
Projected Value (5Y)
$2.67 -68.44%
Dividends Paid (5Y)
$1.30
DCF Inputs
Scenario
%
Regression: 1.74% | CAGR (5y): -23.98%
%
Regression: 10.21% | CAGR (5y): 9.2%
%
Regression: -2.28% | CAGR (5y): 16.2%
Capped at 30.00x (Historical 5y: 18.79x)
%